BNBCalc Short Term Rental Investment Analysis 14410 Sw Aiken Ln, Beaverton, OR 97005

4 bed • 3 bath • 12 guests • $635,000

BNB

Calc

Annual Revenue

$50,141

Profit (Cash Flow)

-$12,893

Cap Rate

4.7%

Annual Revenue

$50,141

AirDNA projects $264/night at 52% occupancy ($50,140). Airbtics projects $268/night at 58% occupancy ($56,773). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 52% occupancy rate, $264 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$38,615	$65,798	$79,407	$96,097
Occupancy	43%	62%	71%	78%
Nightly Rate	$232	$277	$291	$314

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Phenomenal Retreat Open Layout, Backyard, Fire-Pit	$69,310	$278	59%	4	3	2	$360	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
Cozy Home for Family Gathering Approx. 2900 sqft.	$64,139	$224	73%	4	2	2	$145	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
The True Oregon Living Home	$87,450	$355	65%	4	3	1	$220	❌	❌	❌	Y / Y	⭐️ 5 (9)
Renaissance Executive Retreat - Luxurious 3BR/3BA	$61,360	$203	76%	4	3	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (148)
A Forest Wonderland in the City	$92,541	$258	98%	4	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (4)
Mai Kai Aloha Townhome	$37,863	$295	33%	4	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (3)
Newly remodeled, Check out the pics near downtown	$89,736	$310	66%	4	3	30	$225	❌	❌	❌	Y / Y	⭐️ 5 (42)
Granite Kitchen with Island on Sarala	$40,260	$200	55%	4	3	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Beautiful 4 bedroom Unit w/ FAST FREE WIFI	$40,423	$276	40%	4	2	7	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (4)

Return Metrics

-8.22% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,892	-$25,785	-$38,678	-$51,570	-$64,463	-$128,926	-$386,780
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$508,000	$508,000	$508,000	$508,000	$508,000	$508,000	$508,000
Down Payment	$127,000	$127,000	$127,000	$127,000	$127,000	$127,000	$127,000
Property Appreciation	$19,050	$38,671	$58,881	$79,698	$101,139	$218,386	$906,311
Total Return	$641,157	$647,886	$655,203	$663,127	$671,675	$724,459	$1,154,530

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.22%

Cap Rate

4.71%

Return on Investment

7.9%

14410 Sw Aiken Ln Beaverton, OR, 97005

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,046/mo

This property is for sale!

Contact Agent

Beaverton

Zoning

Laws

-23

Airbnb Investor Score

-$12,892

Annual Profit

4.7%

Cap Rate

-8.2%

Cash on Cash

$50,141

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $264/night at 52% occupancy.Projected nightly rate is $268/night at 58% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$60,159

Avg annual revenue

58%

Avg occupancy rate

$268

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$40k

$65k

$95k

-$12,893

Profit

Revenue

$50,141

Operating Expenses

$20,198

Operating Income

$29,942

Mortgage & Taxes

$42,835

Profit (Cash Flow)

-$12,893

$156,800

Cash Investment

Down Payment

$127,000

Renos & Furnishing

$10,750

Closing Costs

$19,050

Total

$156,800

DSCR Ratio

Weak

0.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.22%

Cap Rate

4.71%

Return on Investment

7.9%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$30,138

Deductible property tax

$6,286

Your total deduction

$77,285

Your adjusted annual income

$150,000 - $77,285 = $72,715

Taxes on $72,715 (30%)

$21,815

Your old tax bill

$45,000

Your new tax bill

$21,815

Estimated tax savings

$23,185

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -